- Second quarter operating earnings of $0.18 per diluted share
- Second quarter GAAP earnings of $0.11 per diluted share, including merger-related integration expenses and loss associated with de-risking high-yield energy bond exposure
- Average loans increased 4% YOY
- Average commercial loans (CRE and commercial business) up 5% YOY
- Average consumer loans increased 4% YOY
- Average transactional deposit balances increased 6% YOY
- Average interest-bearing checking deposit balances increased 6% YOY
- Average noninterest-bearing deposit balances increased 5% YOY
- Originated net charge-offs averaged 0.27% of originated loans, down 4 basis points YOY
BUFFALO, N.Y., July 29, 2016 (GLOBE NEWSWIRE) -- First Niagara Financial Group, Inc. (NASDAQ:FNFG) today reported GAAP net income available to common shareholders of $38.9 million, or $0.11 per diluted share for the second quarter of 2016, compared to $40.8 million, or $0.11 per diluted share, for the quarter ended March 31, 2016. Excluding the impact of $7 million in after-tax losses on the sale of the company’s entire high-yield energy bond exposure as well as $17 million in after-tax merger-related costs incurred during the second quarter of 2016, operating net income available to common shareholders was $62.7 million, or $0.18 per diluted share.
“Our second quarter performance is more evidence of the strength of our lending and deposit franchises,” said Gary M. Crosby, President and Chief Executive Officer. “During the second quarter, our core businesses continued to demonstrate positive momentum, with 5% year-over-year growth in average commercial loans and 6% growth in average transactional deposit balances. Consistent with our time-tested policy of prudent and disciplined credit underwriting, our commercial and consumer loan portfolios continue to perform well as evidenced by our stable credit metrics. The First Niagara team delivered this solid performance while at the same time staying very focused on preparing for the completion of our merger with KeyCorp.”
“Given an expected prolonged uncertain economic environment, in early June we significantly de-risked our investment securities portfolio by exiting positions in high-yield energy bonds resulting in an after-tax loss of $7 million,” said Gregory W. Norwood, Chief Financial Officer. “Noninterest income, excluding this loss, increased 1% from the first quarter driven by higher insurance commissions, increased derivative and syndication volumes and higher mortgage banking income.”
Second Quarter Results
In the second quarter of 2016, First Niagara reported GAAP net income available to common shareholders of $38.9 million, or $0.11 per diluted share, compared to $40.8 million, or $0.11 per diluted share in the first quarter of 2016. Second quarter 2016 results were impacted by $17 million in after-tax merger integration related and restructuring costs as well as $7 million in after-tax losses on the sale of the company’s entire high-yield energy bond exposure. In the first quarter of 2016, after-tax merger integration related and restructuring costs totaled $9 million. Excluding these items, operating net income available to common shareholders was $62.7 million, or $0.18 per diluted share in the second quarter of 2016, compared to $49.9 million, or $0.14 per diluted share in the first quarter of 2016.
Compared to the first quarter of 2016, the change in operating net income available to common shareholders was primarily driven by:
- A $5 million or 2% decrease in net interest income driven primarily by the impact of lower reinvestment rates on cashflows from the investment securities portfolio, and continued mix shift towards non-credit investment securities.
- An $11 million decrease in provision for credit losses from elevated first quarter levels that included a reserve build towards the company’s exposure to scrap metal companies and demolition companies whose profitability is partially dependent on the sale of scrap metal.
- A $1 million or 1% increase in operating noninterest income driven by higher capital markets income due to higher syndication and derivative volumes, higher insurance commissions, and greater mortgage banking revenues.
- A $9 million or 4% decrease in operating noninterest expenses primarily driven by lower employee count and the associated impact on compensation and other benefits expenses, lower professional services and marketing spend, lower building maintenance costs and lower OREO expenses.
- A lower effective tax rate attributable primarily to benefits from certain tax-advantaged investments.
In the second quarter of 2015, First Niagara reported GAAP net income available to common shareholders of $53.5 million, or $0.15 per diluted share. Compared to the second quarter of 2015, the change in operating net income available to common shareholders was primarily driven by:
- A modest decline of $1 million in net interest income from the year-ago quarter that included $3 million of benefits from discount accretion on payoffs of certain Collateralized Loan Obligations (CLOs) and acquired loans, offset by a 4% increase in average earning asset balances.
- A $9 million decrease in provision for loan losses driven primarily by lower net charge-offs.
- An 8% decrease in noninterest income, driven by lower wealth management income, insurance commissions, investment gains and capital markets income.
- A 6% or $15 million decline in noninterest expense driven primarily by lower third party professional services expenses, lower marketing spend, lower amortization of intangibles and lower compensation and benefits expenses.
Operating Results (Non-GAAP) | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Net interest income | $ | 262.1 | $ | 267.6 | $ | 266.5 | $ | 263.5 | $ | 263.1 | |||||
Provision for credit losses | 11.9 | 22.5 | 22.9 | 19.8 | 20.8 | ||||||||||
Noninterest income | 79.6 | 79.1 | 89.4 | 83.4 | 86.6 | ||||||||||
Noninterest expense | 233.0 | 241.9 | 247.4 | 245.4 | 247.9 | ||||||||||
Operating net income | 70.3 | 57.4 | 62.8 | 60.5 | 61.0 | ||||||||||
Preferred stock dividend | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | ||||||||||
Operating net income available to common | $ | 62.7 | $ | 49.9 | $ | 55.3 | $ | 52.9 | $ | 53.5 | |||||
Weighted average diluted shares outstanding | 353.8 | 354.0 | 353.8 | 353.2 | 352.8 | ||||||||||
Operating earnings per diluted share | $ | 0.18 | $ | 0.14 | $ | 0.15 | $ | 0.15 | $ | 0.15 | |||||
Reported Results (GAAP) | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Operating net income before non-op. items | $ | 70.3 | $ | 57.4 | $ | 62.8 | $ | 60.5 | $ | 61.0 | |||||
Non-operating items (a) | 23.9 | 9.1 | 12.0 | - | - | ||||||||||
Net Income | 46.4 | 48.3 | 50.8 | 60.5 | 61.0 | ||||||||||
Preferred stock dividend | 7.5 | 7.5 | 7.5 | 7.5 | 7.5 | ||||||||||
Net income available to common | $ | 38.9 | $ | 40.8 | $ | 43.3 | $ | 52.9 | $ | 53.5 | |||||
Weighted average diluted shares outstanding | 353.8 | 354.0 | 353.8 | 353.2 | 352.8 | ||||||||||
Earnings per diluted share | $ | 0.11 | $ | 0.11 | $ | 0.12 | $ | 0.15 | $ | 0.15 | |||||
All amounts in millions except earnings per diluted share. |
(a | ) Q2 2016: Non-operating charges comprised of merger related costs including employee retention expenses, classification of compensation of certain personnel dedicated to merger integration efforts, professional services and legal fees incurred to support merger integration efforts, and loss on the sale of high-yield energy bond exposure, net of taxes. |
Q1 2016: Non-operating charges comprised of merger related costs including employee retention expenses, classification of compensation of certain personnel dedicated to merger integration efforts as well as costs related to securing shareholder approval for the merger, net of taxes. | |
Q4 2015: Non-operating charges primarily comprised of merger related costs including investment banker and other professional services fees, employee retention expenses, classification of compensation of certain personnel dedicated to merger integration efforts as well as third-party professional fees incurred in connection with the overstatement of allowance resulting from mid-level employee misconduct, net of taxes. | |
Loans
Average loans increased 2% annualized from the prior quarter to $24.2 billion, driven primarily by increases in the company’s commercial real estate (CRE), commercial business (C&I), and indirect auto portfolios. On an end-of-period basis, total loans increased 3% annualized from the prior quarter driven by a 12% annualized increase in indirect auto loans and 5% increase in commercial real estate loans.
Average commercial loans, which include commercial business (C&I) and commercial real estate (CRE) loans, increased 2% annualized from prior quarter to $14.8 billion, primarily driven by growth in the company’s New York, New England, and Western Pennsylvania regions.
- Average CRE loans increased 2% annualized from the prior quarter to $8.7 billion driven by new commercial mortgage term financing as well as construction lending volumes.
- Average C&I loans increased 3% annualized QOQ to $6.1 billion reflecting middle market origination activity across the company’s footprint, partially offset by pay-downs in the capital markets loan portfolio.
Average consumer loans increased 2% annualized from prior quarter to $9.4 billion.
- Average indirect auto loan balances increased 13% annualized or by $80 million to $2.5 billion, as strong new origination activity was partially offset by increased pay-downs. Indirect auto originations during the quarter totaled $328 million. New originations in the second quarter yielded 3.50%, net of dealer reserve, compared to 3.41% on originations in the prior quarter.
- Average residential real estate and home equity loan balances were down modestly from the prior quarter reflecting higher customer refinancing activity given low mortgage interest rates.
- Credit card balances were down $9 million, or 12% annualized due to seasonal factors.
Average Loans | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Commercial real estate | $ | 8,664 | $ | 8,625 | $ | 8,476 | $ | 8,277 | $ | 8,257 | |||||
Commercial business | 6,112 | 6,062 | 5,971 | 5,972 | 5,830 | ||||||||||
Total commercial | 14,776 | 14,687 | 14,447 | 14,249 | 14,087 | ||||||||||
Residential real estate | 3,338 | 3,346 | 3,346 | 3,338 | 3,326 | ||||||||||
Home equity | 3,055 | 3,066 | 3,052 | 3,001 | 2,963 | ||||||||||
Indirect auto | 2,500 | 2,420 | 2,369 | 2,293 | 2,238 | ||||||||||
Credit cards | 288 | 297 | 305 | 306 | 304 | ||||||||||
Other consumer | 233 | 242 | 250 | 255 | 260 | ||||||||||
Total consumer | 9,414 | 9,371 | 9,322 | 9,193 | 9,091 | ||||||||||
Total loans | $ | 24,190 | $ | 24,058 | $ | 23,769 | $ | 23,442 | $ | 23,178 | |||||
All amounts in millions. | |||||||||||||||
Credit Quality
At June 30, 2016, the allowance for loan losses was $253 million, unchanged from March 31, 2016. In the second quarter, provision for loan losses totaled $12.4 million, compared to $22.5 million in the prior quarter. Nonperforming assets comprised 0.60% of total assets, essentially flat compared to March 31, 2016. Information for both the originated and acquired portfolios follows.
Q2 2016 | Q1 2016 | ||||||||||||||||||
$ in millions | Originated | Acquired | Total | Originated | Acquired | Total | |||||||||||||
Provision for loan losses* | $ | 14.1 | $ | (1.8 | ) | $ | 12.4 | $ | 22.5 | $ | 0.0 | $ | 22.5 | ||||||
Net charge-offs | 14.2 | (1.9 | ) | 12.3 | 11.4 | 0.4 | 11.8 | ||||||||||||
NCOs/ Avg Loans | 0.27 | % | (0.28 | )% | 0.20 | % | 0.22 | % | 0.05 | % | 0.20 | % | |||||||
Total loans** | $ | 21,678 | $ | 2,655 | $ | 24,333 | $ | 21,362 | $ | 2,817 | $ | 24,178 | |||||||
Allowance | $ | 247.7 | $ | 5.1 | $ | 252.8 | $ | 247.8 | $ | 5.0 | $ | 252.8 | |||||||
Allowance/Loans | 1.14 | % | 0.19 | % | 1.04 | % | 1.16 | % | 0.18 | % | 1.05 | % | |||||||
Nonperforming Loans | $ | 198.3 | $ | 24.7 | $ | 223.0 | $ | 196.7 | $ | 24.9 | $ | 221.5 | |||||||
NPLs/ Loans | 0.91 | % | 0.93 | % | 0.92 | % | 0.92 | % | 0.88 | % | 0.92 | % | |||||||
Criticized | $ | 803.7 | $ | 154.5 | $ | 958.2 | $ | 775.9 | $ | 178.5 | $ | 954.5 | |||||||
Criticized as % of Loans | 3.71 | % | 5.82 | % | 3.94 | % | 3.63 | % | 6.34 | % | 3.95 | % | |||||||
Classified | $ | 512.6 | $ | 123.2 | $ | 635.8 | $ | 462.9 | $ | 138.6 | $ | 601.5 | |||||||
Classified as % of Loans | 2.36 | % | 4.64 | % | 2.61 | % | 2.17 | % | 4.92 | % | 2.49 | % | |||||||
(*) Excludes provision for unfunded commitment of $(0.5) million in 2Q16 and zero in 1Q16 | |||||||||||||||||||
(**) Acquired loans net of associated credit discount; see accompanying tables for further information | |||||||||||||||||||
Originated loans
The second quarter 2016 provision for loan losses on originated loans totaled $14 million, compared to $23 million in the first quarter of 2016. The decrease in provision expense from the linked quarter was driven by a $7 million reserve release attributable specifically to favorable resolutions and pay-downs in the company’s exposure to scrap metal and demolition companies and borrowers that serve the energy sector, and offset by higher net charge-offs. At June 30, 2016, the allowance for loan losses on originated loans totaled $248 million or 1.14% of such loans, compared to $248 million or 1.16% of such loans at March 31, 2016. The decrease in allowance coverage ratio primarily reflects the aforementioned draw-down of reserves previously built toward the company’s exposure to borrowers serving the energy sector as well as scrap metal and demolition companies.
Originated net charge-offs in the first quarter equaled $14 million or 27 basis points of average originated loans, compared to 22 basis points in the first quarter of 2016. The sequential increase in net charge-offs was driven in large part by lower commercial recoveries from elevated first quarter levels.
At June 30, 2016, nonperforming originated loans totaled $198 million, or 0.91% of originated loans, largely unchanged from March 31, 2016.
Acquired loans
In the second quarter of 2016, the provision for loan losses related to the acquired loan portfolio was a negative $2 million, compared to zero provision in the prior quarter. The negative provision was consistent with a $2 million net recovery on loans previously charged-off. At June 30, 2016, the allowance for loan losses on acquired loans totaled $5 million, unchanged from March 31, 2016. Acquired nonperforming loans totaled $25 million, also unchanged from the prior quarter. At June 30, 2016, remaining credit marks available to absorb losses on a pool-by-pool basis totaled $54 million.
Deposits
Average deposits increased 5% annualized from the prior quarter to $29.2 billion.
- Average non-interest checking deposit balances increased 3% annualized from the prior quarter to $5.7 billion, driven by retail and business deposit balances, particularly in the company’s Tri-state markets.
- Time deposits increased 24% annualized to $3.9 billion, driven primarily by a $182 million increase in retail certificate of deposit (CD) balances across the company’s footprint.
- Money market deposit balances were down 3% annualized from the prior quarter driven by decreases in municipal and business deposit balances.
- Average transactional deposit balances, which include interest-bearing and noninterest-bearing checking account balances, increased 6% from the year-ago period and 5% annualized from the prior quarter. These balances currently represent 38% of the company’s deposit balances, unchanged from the prior quarter.
- The 7% annualized increase in interest-checking deposit balances was driven by a $102 million increase in retail interest checking balances, primarily in the company’s New York and Western Pennsylvania markets.
- Average savings balances increased 9% annualized from the prior quarter driven by higher retail balances across the company’s footprint.
Average Deposits | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Noninterest-bearing deposits | $ | 5,705 | $ | 5,666 | $ | 5,868 | $ | 5,661 | $ | 5,427 | |||||
Savings accounts | 3,448 | 3,371 | 3,364 | 3,427 | 3,494 | ||||||||||
Interest-bearing checking | 5,455 | 5,362 | 5,333 | 5,165 | 5,131 | ||||||||||
Money market deposits | 10,632 | 10,725 | 10,719 | 10,403 | 10,251 | ||||||||||
Certificates of deposit | 3,948 | 3,726 | 3,515 | 3,962 | 3,917 | ||||||||||
Total deposits | $ | 29,188 | $ | 28,850 | $ | 28,799 | $ | 28,618 | $ | 28,220 | |||||
All amounts in millions. | |||||||||||||||
Net Interest Income
Second quarter 2016 GAAP net interest income of $262 million decreased $5 million from the prior quarter, driven primarily by the impact of lower reinvestment rates on cashflows from the investment securities portfolio, continued mix shift towards lower yielding non-credit investment securities, and to a lesser extent, higher borrowing costs attributable to higher short-term interest rates. Normalized net interest margin of 2.94% was down 5 basis points from the prior quarter.
- Yields on loans decreased 1 basis point to 3.72% primarily reflecting a mix shift within loan categories as well as greater mortgage prepayment and refinancing activity.
- Yields on investment securities decreased 15 basis points to 2.77% reflecting reinvestment of cashflows from residential mortgage-backed securities at lower interest rates and a mix shift toward lower yielding non-credit investment securities, and to a lesser extent, the impact of the sale of high-yield energy bonds.
- The average cost of interest-bearing deposits increased 2 basis points from the prior quarter to 0.34%.
Net Interest Income (Tax Equivalent) | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Quarter as Reported | $ | 267.4 | $ | 272.8 | $ | 271.7 | $ | 268.5 | $ | 268.0 | |||||
Less: CLO pay-off discount recognition | - | - | - | (1.2 | ) | (2.3 | ) | ||||||||
Add: CMO Retroactive premium amortization | - | - | - | - | 1.1 | ||||||||||
Add: CRE prepayment penalties | - | - | (0.5 | ) | - | - | |||||||||
Less: Early loan payoffs | - | - | - | - | (1.7 | ) | |||||||||
Less: Other miscellaneous items | 1.4 | (0.6 | ) | (0.5 | ) | - | - | ||||||||
Sub-Total | 1.4 | (0.6 | ) | (1.0 | ) | (1.2 | ) | (2.9 | ) | ||||||
Normalized Net Interest Income | $ | 268.8 | $ | 272.2 | $ | 270.7 | $ | 267.3 | $ | 265.1 | |||||
All amounts in millions. |
Net Interest Margin (Tax Equivalent) | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Quarter as Reported | 2.92 | % | 3.00 | % | 2.98 | % | 2.98 | % | 3.02 | % | |||||
Less: CLO pay-off discount recognition | - | - | - | (0.01 | )% | (0.03 | )% | ||||||||
Add: CMO Retroactive premium amortization | - | - | - | - | 0.01 | % | |||||||||
Add: CRE prepayment penalties | - | - | (0.01 | )% | - | - | |||||||||
Less: Early loan payoffs | - | - | - | - | (0.02 | %) | |||||||||
Less: Other miscellaneous items | 0.02 | % | (0.01 | )% | (0.01 | )% | - | - | |||||||
Sub-Total | 0.02 | % | (0.01 | )% | (0.02 | )% | (0.01 | )% | (0.03 | )% | |||||
Normalized Net Interest Margin | 2.94 | % | 2.99 | % | 2.96 | % | 2.97 | % | 2.99 | % | |||||
Noninterest Income
On a reported basis, second quarter 2016 noninterest income was $69 million and reflected $11 million in pre-tax losses incurred on the sale of the company’s entire high-yield energy bond exposure following recent recovery in their prices. Excluding this loss, operating fee income was $80 million, and increased $1 million or 1% from the prior quarter.
- Deposit service charges increased 2% from the seasonally low levels in the first quarter.
- Insurance commissions increased $1 million or 8% sequentially, driven in large part by both commercial and personal lines.
- Merchant and card fees increased $1 million or 7% driven by higher purchase volumes.
- Wealth management revenue decreased $1 million from prior quarter driven in part by equity market volatility.
- Capital markets income, which includes income from derivatives and syndications, increased $2 million, primarily driven by robust derivatives and syndication volumes in the quarter.
- Mortgage banking revenues were $2 million higher than the prior quarter reflecting strong locked volumes driven by low mortgage rates. Locked volumes and gain-on-sale margin increased QOQ.
- Other noninterest income decreased $5 million from the prior quarter driven by lower investment gains as well as higher amortization of historic tax credit investments.
Operating Noninterest Income (Non-GAAP) | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Deposit service charges | $ | 21.8 | $ | 21.5 | $ | 22.9 | $ | 22.9 | $ | 22.2 | |||||
Insurance commissions | 15.7 | 14.6 | 14.9 | 18.3 | 17.1 | ||||||||||
Merchant and card fees | 13.2 | 12.3 | 13.3 | 13.4 | 13.3 | ||||||||||
Wealth management services | 13.0 | 13.6 | 14.6 | 14.6 | 15.7 | ||||||||||
Mortgage banking | 5.5 | 4.0 | 4.9 | 5.1 | 5.8 | ||||||||||
Capital markets income | 4.3 | 2.3 | 6.6 | 2.6 | 5.3 | ||||||||||
Lending and leasing | 4.2 | 4.1 | 4.2 | 4.5 | 4.0 | ||||||||||
Bank owned life insurance | 3.2 | 3.5 | 3.3 | 2.8 | 3.2 | ||||||||||
Other income | (1.5 | ) | 3.2 | 4.7 | (0.7 | ) | 0.1 | ||||||||
Total noninterest income | $ | 79.6 | $ | 79.1 | $ | 89.4 | $ | 83.4 | $ | 86.6 | |||||
All amounts in millions. | |||||||||||||||
Noninterest Expense
Excluding $25 million in merger integration related costs, operating noninterest expenses totaled $233 million in the second quarter of 2016, or 4% lower than first quarter 2016 levels. The quarter-over-quarter decrease was primarily driven by lower employee-related expenses, marketing and professional services expenses and other volume-related costs.
- Salaries and benefits expense of $112 million declined 2% or $3 million from the prior quarter driven by lower employee count and the associated impact on compensation and other benefits expenses.
- Occupancy and equipment expenses decreased 4%, due primarily to lower building maintenance expenses.
- Technology and communications increased 2% from prior quarter due to higher technology outsourcing expenses.
- Marketing and advertising expenses were $2 million lower compared to first quarter levels, reflecting lower promotional campaigns in the second quarter.
- Professional services fees decreased $3 million or 21% from first quarter levels and continued to be driven by pause of certain projects and the associated decline in third party services expenses.
- Other expenses decreased $2 million sequentially driven in part by lower other real estate (ORE) valuation write-downs and other volume-related corporate expenses.
Operating Noninterest Expense (Non-GAAP)* | Q2 2016 | Q1 2016 | Q4 2015 | Q3 2015 | Q2 2015 | ||||||||||
Salaries and employee benefits | $ | 112.1 | $ | 115.0 | $ | 113.1 | $ | 113.8 | $ | 113.6 | |||||
Occupancy and equipment | 25.3 | 26.5 | 26.0 | 25.5 | 26.0 | ||||||||||
Technology and communications | 36.3 | 35.4 | 38.2 | 38.3 | 36.5 | ||||||||||
Marketing and advertising | 7.1 | 8.8 | 9.7 | 8.4 | 10.3 | ||||||||||
Professional services | 9.9 | 12.4 | 15.4 | 18.1 | 16.3 | ||||||||||
Amortization of intangibles | 3.2 | 3.9 | 4.0 | 4.0 | 5.1 | ||||||||||
Federal deposit insurance premiums | 11.3 | 10.5 | 10.4 | 10.0 | 11.8 | ||||||||||
Other expense | 27.8 | 29.4 | 30.7 | 27.3 | 28.4 | ||||||||||
Total operating noninterest expense | $ | 233.0 | $ | 241.9 | $ | 247.4 | $ | 245.4 | $ | 247.9 | |||||
*All amounts in millions. See appendix for reconciliation of GAAP to Non-GAAP amounts | |||||||||||||||
In the second quarter of 2016, the operating efficiency ratio was 68.2%, compared to 69.8% in the prior quarter.
Capital
Beginning in the first quarter of 2015, all regulatory capital ratios and amounts were calculated under the Basel III standardized transitional approach. At June 30, 2016, the company’s consolidated Total Risk Based capital and Common Equity Tier 1 capital ratios were 12.2% and 8.7%, respectively, up from 12.1% and 8.6% at March 31, 2016. The company remains well above current regulatory guidelines for well-capitalized institutions.
About First Niagara
First Niagara, through its wholly owned subsidiary, First Niagara Bank, N.A., is a multi-state community-oriented bank with approximately 390 branches, $40 billion in assets, $29 billion in deposits, and approximately 5,300 employees providing financial services to individuals, families and businesses across New York, Pennsylvania, Connecticut and Massachusetts. For more information, visit www.firstniagara.com.
Safe Harbor Statement
Non-GAAP Measures - This news release contains financial information determined by methods other than in accordance with accounting principles generally accepted in the United States of America (GAAP). The company believes that non-GAAP financial measures provide a meaningful comparison of the underlying operational performance of the company, and facilitate investors’ assessments of business and performance trends in comparison to others in the financial services industry. In addition, the company believes the exclusion of these non-operating items enables management to perform a more effective evaluation and comparison of the company’s results and to assess performance in relation to the company’s ongoing operations. These disclosures should not be viewed as a substitute for financial measures determined in accordance with GAAP, nor are they necessarily comparable to non-GAAP performance measures that may be presented by other companies. Where non-GAAP disclosures are used in this news release, the comparable GAAP financial measure, as well as the reconciliation to the comparable GAAP financial measure, can be found in this document.
Forward-Looking Statements - This press release contains forward-looking statements with respect to the financial condition and results of operations of First Niagara Financial Group, Inc. including, without limitations, statements relating to the earnings outlook of the company. These forward-looking statements involve certain risks and uncertainties. Factors that may cause actual results to differ materially from those contemplated by such forward-looking statements include, among others, the following possibilities: (1) changes in the interest rate environment; (2) competitive pressure among financial services companies; (3) general economic conditions including an increase in non-performing loans that could result from an economic downturn; (4) changes in legislation or regulatory requirements; (5) difficulties in continuing to improve operating efficiencies; and (6) impact of the pending merger agreement on customers and employees.
First Niagara Financial Group, Inc. | |||||||||||||||||||||||||||||||||
Income Statement Highlights - Reported Basis | |||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||
2016 | 2015 | Six months ended | |||||||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | First | June 30, | June 30, | ||||||||||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | 2016 | 2015 | ||||||||||||||||||||||||||
Interest income: | |||||||||||||||||||||||||||||||||
Loans and leases | $ | 219,767 | $ | 219,050 | $ | 214,945 | $ | 211,407 | $ | 211,899 | $ | 210,371 | $ | 438,817 | $ | 422,270 | |||||||||||||||||
Investment securities and other | 86,381 | 89,759 | 88,825 | 87,914 | 86,356 | 86,280 | 176,140 | 172,636 | |||||||||||||||||||||||||
Total interest income | 306,148 | 308,809 | 303,770 | 299,321 | 298,255 | 296,651 | 614,957 | 594,906 | |||||||||||||||||||||||||
Interest expense: | |||||||||||||||||||||||||||||||||
Deposits | 19,970 | 18,640 | 17,147 | 17,040 | 16,568 | 15,344 | 38,610 | 31,912 | |||||||||||||||||||||||||
Borrowings | 24,067 | 22,578 | 20,074 | 18,790 | 18,577 | 18,363 | 46,645 | 36,940 | |||||||||||||||||||||||||
Total interest expense | 44,037 | 41,218 | 37,221 | 35,830 | 35,145 | 33,707 | 85,255 | 68,852 | |||||||||||||||||||||||||
Net interest income | 262,111 | 267,591 | 266,549 | 263,491 | 263,110 | 262,944 | 529,702 | 526,054 | |||||||||||||||||||||||||
Provision for credit losses | 11,868 | 22,519 | 22,900 | 19,768 | 20,756 | 12,765 | 34,387 | 33,521 | |||||||||||||||||||||||||
Net interest income after provision | 250,243 | 245,072 | 243,649 | 243,723 | 242,354 | 250,179 | 495,315 | 492,533 | |||||||||||||||||||||||||
Noninterest income: | |||||||||||||||||||||||||||||||||
Deposit service charges | 21,824 | 21,507 | 22,919 | 22,944 | 22,208 | 20,389 | 43,331 | 42,597 | |||||||||||||||||||||||||
Insurance commissions | 15,735 | 14,562 | 14,920 | 18,252 | 17,060 | 15,714 | 30,297 | 32,774 | |||||||||||||||||||||||||
Merchant and card fees | 13,222 | 12,329 | 13,318 | 13,423 | 13,317 | 11,907 | 25,551 | 25,224 | |||||||||||||||||||||||||
Wealth management services | 13,048 | 13,610 | 14,567 | 14,572 | 15,718 | 14,650 | 26,658 | 30,368 | |||||||||||||||||||||||||
Mortgage banking | 5,532 | 3,950 | 4,894 | 5,070 | 5,783 | 4,887 | 9,482 | 10,670 | |||||||||||||||||||||||||
Capital markets income | 4,342 | 2,323 | 6,580 | 2,608 | 5,284 | 4,152 | 6,665 | 9,436 | |||||||||||||||||||||||||
Lending and leasing | 4,230 | 4,051 | 4,248 | 4,487 | 3,998 | 4,353 | 8,281 | 8,351 | |||||||||||||||||||||||||
Bank owned life insurance | 3,174 | 3,540 | 3,259 | 2,819 | 3,160 | 3,592 | 6,714 | 6,752 | |||||||||||||||||||||||||
Loss on sale of high yield securities | (11,001 | ) | - | - | - | - | - | (11,001 | ) | - | |||||||||||||||||||||||
Other income | (1,484 | ) | 3,196 | 4,696 | (732 | ) | 79 | 2,600 | 1,712 | 2,679 | |||||||||||||||||||||||
Total noninterest income | 68,622 | 79,068 | 89,401 | 83,443 | 86,607 | 82,244 | 147,690 | 168,851 | |||||||||||||||||||||||||
Noninterest expense: | |||||||||||||||||||||||||||||||||
Salaries and employee benefits | 112,142 | 115,007 | 113,063 | 113,794 | 113,561 | 111,973 | 227,149 | 225,534 | |||||||||||||||||||||||||
Occupancy and equipment | 25,338 | 26,466 | 25,961 | 25,538 | 26,021 | 27,332 | 51,804 | 53,353 | |||||||||||||||||||||||||
Technology and communications | 36,276 | 35,419 | 38,232 | 38,301 | 36,486 | 35,061 | 71,695 | 71,547 | |||||||||||||||||||||||||
Marketing and advertising | 7,099 | 8,821 | 9,719 | 8,445 | 10,297 | 9,863 | 15,920 | 20,160 | |||||||||||||||||||||||||
Professional services | 9,858 | 12,401 | 15,361 | 18,052 | 16,321 | 13,070 | 22,259 | 29,391 | |||||||||||||||||||||||||
Amortization of intangibles | 3,235 | 3,860 | 3,972 | 4,001 | 5,092 | 6,205 | 7,095 | 11,297 | |||||||||||||||||||||||||
Federal deposit insurance premiums | 11,281 | 10,460 | 10,383 | 10,026 | 11,750 | 11,158 | 21,741 | 22,908 | |||||||||||||||||||||||||
Merger and acquisition integration expenses | 24,772 | 13,473 | 14,198 | - | - | - | 38,245 | - | |||||||||||||||||||||||||
Restructuring charges | - | - | 3,378 | - | - | 17,517 | - | 17,517 | |||||||||||||||||||||||||
Other expense | 27,752 | 29,445 | 30,728 | 27,276 | 28,371 | 28,859 | 57,197 | 57,230 | |||||||||||||||||||||||||
Total noninterest expense | 257,753 | 255,352 | 264,995 | 245,433 | 247,899 | 261,038 | 513,105 | 508,937 | |||||||||||||||||||||||||
Income before income tax | 61,112 | 68,788 | 68,055 | 81,733 | 81,062 | 71,385 | 129,900 | 152,447 | |||||||||||||||||||||||||
Income tax expense | 14,680 | 20,481 | 17,255 | 21,251 | 20,052 | 20,000 | 35,161 | 40,052 | |||||||||||||||||||||||||
Net income | 46,432 | 48,307 | 50,800 | 60,482 | 61,010 | 51,385 | 94,739 | 112,395 | |||||||||||||||||||||||||
Preferred stock dividend | 7,547 | 7,547 | 7,547 | 7,547 | 7,547 | 7,547 | 15,094 | 15,094 | |||||||||||||||||||||||||
Net income available to common stockholders | $ | 38,885 | $ | 40,760 | $ | 43,253 | $ | 52,935 | $ | 53,463 | $ | 43,838 | $ | 79,645 | $ | 97,301 | |||||||||||||||||
Financial Ratios: | |||||||||||||||||||||||||||||||||
Earnings per basic share | $ | 0.11 | $ | 0.11 | $ | 0.12 | $ | 0.15 | $ | 0.15 | 0.12 | $ | 0.22 | 0.27 | |||||||||||||||||||
Earnings per diluted share | $ | 0.11 | $ | 0.11 | $ | 0.12 | $ | 0.15 | $ | 0.15 | 0.12 | $ | 0.22 | 0.27 | |||||||||||||||||||
Weighted average shares outstanding - basic(1) | 352,134 | 351,372 | 351,306 | 351,293 | 351,126 | 350,741 | 351,753 | 350,935 | |||||||||||||||||||||||||
Weighted average shares outstanding - diluted(1) | 353,844 | 353,965 | 353,797 | 353,248 | 352,791 | 352,621 | 353,853 | 352,683 | |||||||||||||||||||||||||
Net revenue(2) | $ | 330,733 | $ | 346,659 | $ | 355,950 | $ | 346,934 | $ | 349,717 | $ | 345,188 | $ | 677,392 | $ | 694,905 | |||||||||||||||||
Noninterest income as a percentage of net revenue(2) | 20.75 | % | 22.81 | % | 25.12 | % | 24.05 | % | 24.76 | % | 23.83 | % | 21.80 | % | 24.30 | % | |||||||||||||||||
Pre-tax, pre-provision income(3) | $ | 72,980 | $ | 91,307 | $ | 90,955 | $ | 101,501 | $ | 101,818 | $ | 84,150 | $ | 164,287 | $ | 185,968 | |||||||||||||||||
Pre-tax, pre-provision income per diluted share(3) | $ | 0.21 | $ | 0.26 | $ | 0.26 | $ | 0.29 | $ | 0.29 | $ | 0.24 | $ | 0.46 | $ | 0.53 | |||||||||||||||||
Pre-tax, pre-provision return on average assets(3) | 0.73 | % | 0.92 | % | 0.91 | % | 1.03 | % | 1.05 | % | 0.88 | % | 0.82 | % | 0.97 | % | |||||||||||||||||
Net interest margin(4) | 2.92 | % | 3.00 | % | 2.98 | % | 2.98 | % | 3.02 | % | 3.07 | % | 2.96 | % | 3.04 | % | |||||||||||||||||
Interest yield on average loans(4) | 3.72 | % | 3.73 | % | 3.65 | % | 3.64 | % | 3.73 | % | 3.75 | % | 3.73 | % | 3.74 | % | |||||||||||||||||
Rate paid on interest-bearing liabilities | 0.60 | % | 0.56 | % | 0.51 | % | 0.50 | % | 0.49 | % | 0.48 | % | 0.58 | % | 0.49 | % | |||||||||||||||||
Efficiency ratio | 77.9 | % | 73.7 | % | 74.4 | % | 70.7 | % | 70.9 | % | 75.6 | % | 75.7 | % | 73.2 | % | |||||||||||||||||
Expenses as a percentage of average loans and deposits | 1.9 | % | 1.9 | % | 2.0 | % | 1.9 | % | 1.9 | % | 2.1 | % | 1.9 | % | 2.0 | % | |||||||||||||||||
Effective tax rate | 24.0 | % | 29.8 | % | 25.4 | % | 26.0 | % | 24.7 | % | 28.0 | % | 27.10 | % | 26.30 | % | |||||||||||||||||
Return on average assets(5) | 0.46 | % | 0.49 | % | 0.51 | % | 0.61 | % | 0.63 | % | 0.54 | % | 0.48 | % | 0.58 | % | |||||||||||||||||
Return on average equity(5) | 4.47 | % | 4.68 | % | 4.85 | % | 5.78 | % | 5.90 | % | 5.05 | % | 4.57 | % | 5.48 | % | |||||||||||||||||
Return on average tangible equity(3)(5) | 6.70 | % | 7.04 | % | 7.32 | % | 8.73 | % | 8.94 | % | 7.68 | % | 6.87 | % | 8.32 | % | |||||||||||||||||
Return on average common equity | 4.07 | % | 4.30 | % | 4.50 | % | 5.51 | % | 5.63 | % | 4.69 | % | 4.18 | % | 5.17 | % | |||||||||||||||||
Return on average tangible common equity(3) | 6.39 | % | 6.77 | % | 7.10 | % | 8.72 | % | 8.94 | % | 7.48 | % | 6.58 | % | 8.22 | % | |||||||||||||||||
(1 | ) | Share count excludes unvested restricted stock shares. | |||||||||||||||||||||||||||||||
(2 | ) | Net revenue is comprised of net interest income and noninterest income. | |||||||||||||||||||||||||||||||
(3 | ) | The tables in this earnings release present the computation of earnings and certain other ratios using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail. | |||||||||||||||||||||||||||||||
(4 | ) | Yields and rates calculated on a tax equivalent basis. | |||||||||||||||||||||||||||||||
(5 | ) | Return used to calculate ratio excludes preferred stock dividend. |
First Niagara Financial Group, Inc. | |||||||||||||||||||||||||||
Period End Balance Sheet | |||||||||||||||||||||||||||
(in thousands) | |||||||||||||||||||||||||||
2016 | 2015 | ||||||||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||||||||
Cash and cash equivalents | $ | 420,884 | $ | 382,539 | $ | 672,243 | $ | 420,289 | $ | 527,323 | $ | 387,676 | |||||||||||||||
Investment securities: | |||||||||||||||||||||||||||
Available for sale | 5,518,025 | 5,439,220 | 5,471,291 | 5,725,608 | 5,750,860 | 5,911,419 | |||||||||||||||||||||
Held to maturity | 6,315,222 | 6,720,817 | 6,387,689 | 6,280,049 | 6,169,838 | 6,214,561 | |||||||||||||||||||||
FHLB and FRB common stock | 402,214 | 375,960 | 410,452 | 373,066 | 379,135 | 375,090 | |||||||||||||||||||||
Total investment securities | 12,235,461 | 12,535,997 | 12,269,432 | 12,378,723 | 12,299,833 | 12,501,070 | |||||||||||||||||||||
Loans held for sale | 51,731 | 26,592 | 46,096 | 51,056 | 59,816 | 48,755 | |||||||||||||||||||||
Loans and leases: | |||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||
Real estate | 8,730,148 | 8,625,965 | 8,652,255 | 8,365,808 | 8,312,332 | 8,287,108 | |||||||||||||||||||||
Business | 6,132,536 | 6,174,753 | 6,013,217 | 6,031,358 | 5,923,524 | 5,790,980 | |||||||||||||||||||||
Total commercial loans | 14,862,684 | 14,800,718 | 14,665,472 | 14,397,166 | 14,235,856 | 14,078,088 | |||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||
Residential real estate | 3,358,205 | 3,330,533 | 3,354,639 | 3,345,701 | 3,329,799 | 3,330,216 | |||||||||||||||||||||
Home equity | 3,058,824 | 3,057,154 | 3,068,962 | 3,032,618 | 2,984,872 | 2,943,844 | |||||||||||||||||||||
Indirect auto | 2,537,259 | 2,464,318 | 2,393,105 | 2,330,826 | 2,256,004 | 2,200,913 | |||||||||||||||||||||
Credit cards | 287,139 | 288,747 | 310,813 | 305,779 | 304,682 | 301,228 | |||||||||||||||||||||
Other consumer | 229,084 | 236,911 | 244,935 | 254,109 | 257,204 | 263,985 | |||||||||||||||||||||
Total consumer loans | 9,470,511 | 9,377,663 | 9,372,454 | 9,269,033 | 9,132,561 | 9,040,186 | |||||||||||||||||||||
Total loans and leases | 24,333,195 | 24,178,381 | 24,037,926 | 23,666,199 | 23,368,417 | 23,118,274 | |||||||||||||||||||||
Allowance for loan losses | 252,843 | 252,800 | 242,036 | 238,700 | 235,600 | 231,138 | |||||||||||||||||||||
Loans and leases, net | 24,080,352 | 23,925,581 | 23,795,890 | 23,427,499 | 23,132,817 | 22,887,136 | |||||||||||||||||||||
Bank owned life insurance | 441,772 | 439,084 | 436,709 | 434,263 | 431,335 | 428,454 | |||||||||||||||||||||
Goodwill and other intangibles | 1,389,132 | 1,392,367 | 1,396,227 | 1,400,199 | 1,404,201 | 1,410,800 | |||||||||||||||||||||
Other assets | 1,372,049 | 1,370,275 | 1,301,789 | 1,301,152 | 1,208,218 | 1,243,588 | |||||||||||||||||||||
Total assets | $ | 39,991,381 | $ | 40,072,435 | $ | 39,918,386 | $ | 39,413,181 | $ | 39,063,543 | $ | 38,907,479 | |||||||||||||||
Deposits: | |||||||||||||||||||||||||||
Savings accounts | $ | 3,448,312 | $ | 3,428,924 | $ | 3,389,728 | $ | 3,359,320 | $ | 3,483,777 | $ | 3,488,441 | |||||||||||||||
Interest-bearing checking | 5,364,128 | 5,553,928 | 5,478,947 | 5,285,987 | 5,088,856 | 5,158,264 | |||||||||||||||||||||
Money market deposits | 10,398,719 | 10,884,350 | 10,653,792 | 10,483,721 | 10,303,873 | 10,368,358 | |||||||||||||||||||||
Noninterest-bearing deposits | 5,800,565 | 5,739,509 | 5,834,534 | 5,813,571 | 5,549,944 | 5,500,484 | |||||||||||||||||||||
Certificates of deposit | 3,947,762 | 3,954,033 | 3,343,878 | 3,873,521 | 4,020,367 | 3,734,226 | |||||||||||||||||||||
Total deposits | 28,959,486 | 29,560,744 | 28,700,879 | 28,816,120 | 28,446,817 | 28,249,773 | |||||||||||||||||||||
Short-term borrowings | 4,631,269 | 3,255,890 | 4,348,586 | 4,086,415 | 4,275,886 | 4,739,264 | |||||||||||||||||||||
Long-term borrowings | 1,732,919 | 2,608,014 | 2,308,101 | 1,783,402 | 1,683,476 | 1,233,550 | |||||||||||||||||||||
Other liabilities | 467,915 | 498,084 | 434,492 | 587,867 | 536,239 | 559,646 | |||||||||||||||||||||
Total liabilities | 35,791,589 | 35,922,732 | 35,792,058 | 35,273,804 | 34,942,418 | 34,782,233 | |||||||||||||||||||||
Preferred stockholders' equity | 338,002 | 338,002 | 338,002 | 338,002 | 338,002 | 338,002 | |||||||||||||||||||||
Common stockholders' equity | 3,861,790 | 3,811,701 | 3,788,326 | 3,801,375 | 3,783,123 | 3,787,244 | |||||||||||||||||||||
Total stockholders' equity | 4,199,792 | 4,149,703 | 4,126,328 | 4,139,377 | 4,121,125 | 4,125,246 | |||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 39,991,381 | $ | 40,072,435 | $ | 39,918,386 | $ | 39,413,181 | $ | 39,063,543 | $ | 38,907,479 | |||||||||||||||
Selected balance sheet information: | |||||||||||||||||||||||||||
Total interest-earning assets(1) | $ | 36,627,110 | $ | 36,789,339 | $ | 36,677,134 | $ | 36,099,580 | $ | 35,813,498 | $ | 35,594,208 | |||||||||||||||
Total interest-bearing liabilities | 29,523,109 | 29,685,139 | 29,523,032 | 28,872,365 | 28,856,235 | 28,722,103 | |||||||||||||||||||||
Net interest-earning assets | $ | 7,104,001 | $ | 7,104,200 | $ | 7,154,102 | $ | 7,227,215 | $ | 6,957,263 | $ | 6,872,105 | |||||||||||||||
Tangible common equity(1)(2) | $ | 2,472,658 | $ | 2,419,334 | $ | 2,392,099 | $ | 2,401,176 | $ | 2,378,922 | $ | 2,376,444 | |||||||||||||||
Unrealized gain (loss) on available for sale securities, net of tax(3) | 37,380 | 1,246 | (9,577 | ) | 29,877 | 37,464 | 68,194 | ||||||||||||||||||||
Total core deposits | $ | 25,011,724 | $ | 25,606,711 | $ | 25,357,001 | $ | 24,942,599 | $ | 24,426,450 | $ | 24,515,547 | |||||||||||||||
Originated loans(4) | $ | 21,678,047 | $ | 21,361,753 | $ | 21,101,040 | $ | 20,591,532 | $ | 19,929,719 | $ | 19,528,609 | |||||||||||||||
Acquired loans(5) | 2,709,039 | 2,873,372 | 2,998,530 | 3,138,568 | 3,517,525 | 3,681,354 | |||||||||||||||||||||
Credit related discount on acquired loans(6) | (53,891 | ) | (56,744 | ) | (61,644 | ) | (63,901 | ) | (78,827 | ) | (91,689 | ) | |||||||||||||||
Total Loans | $ | 24,333,195 | $ | 24,178,381 | $ | 24,037,926 | $ | 23,666,199 | $ | 23,368,417 | $ | 23,118,274 | |||||||||||||||
(1 | ) | Includes interest bearing cash and cash equivalents, investment securities at amortized cost, loans held for sale, and total loans and leases. | |||||||||||||||||||||||||
(2 | ) | The tables in this earnings release present the computation of earnings and certain other ratios using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail. | |||||||||||||||||||||||||
(3 | ) | Excludes unamortized unrealized gains recorded in accumulated other comprehensive income related to available for sale securities transferred to held to maturity. | |||||||||||||||||||||||||
(4 | ) | Originated loans represent total loans excluding acquired loans. | |||||||||||||||||||||||||
(5 | ) | Carrying value of acquired loans plus the principal not expected to be collected. | |||||||||||||||||||||||||
(6 | ) | Principal on acquired loans not expected to be collected. | |||||||||||||||||||||||||
First Niagara Financial Group, Inc. | |||||||||||||||||||||||||||||||||||||||||||||||||||
Average Balance Sheet and Related Tax Equivalent Yields & Rates | |||||||||||||||||||||||||||||||||||||||||||||||||||
(in millions) | |||||||||||||||||||||||||||||||||||||||||||||||||||
For the three months ended | Six months ended | ||||||||||||||||||||||||||||||||||||||||||||||||||
June 30, 2016 | March 31, 2016 | June 30, 2015 | June 30, 2016 | June 30, 2015 | |||||||||||||||||||||||||||||||||||||||||||||||
Average | Interest(1) | Yields | Average | Interest(1) | Yields | Average | Interest(1) | Yields | Average | Interest(1) | Yields | Average | Interest(1) | Yields | |||||||||||||||||||||||||||||||||||||
Balances | and Rates(1) | Balances | and Rates(1) | Balances | and Rates(1) | Balances | and Rates(1) | Balances | and Rates(1) | ||||||||||||||||||||||||||||||||||||||||||
Interest-earning assets: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Loans and leases(2) | |||||||||||||||||||||||||||||||||||||||||||||||||||
Commercial: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Real estate | $ | 8,664 | $ | 80 | 3.63 | % | $ | 8,625 | $ | 79 | 3.61 | % | $ | 8,257 | $ | 75 | 3.61 | % | $ | 8,644 | $ | 158 | 3.62 | % | $ | 8,260 | $ | 150 | 3.60 | % | |||||||||||||||||||||
Business | 6,112 | 53 | 3.43 | 6,062 | 52 | 3.42 | 5,830 | 52 | 3.48 | 6,088 | 106 | 3.43 | 5,813 | 101 | 3.46 | ||||||||||||||||||||||||||||||||||||
Total commercial loans | 14,776 | 133 | 3.55 | 14,687 | 131 | 3.53 | 14,087 | 127 | 3.56 | 14,732 | 264 | 3.54 | 14,073 | 251 | 3.54 | ||||||||||||||||||||||||||||||||||||
Consumer: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Residential real estate | 3,338 | 30 | 3.57 | 3,346 | 31 | 3.65 | 3,326 | 31 | 3.68 | 3,342 | 60 | 3.61 | 3,332 | 62 | 3.73 | ||||||||||||||||||||||||||||||||||||
Home equity | 3,055 | 30 | 3.95 | 3,066 | 30 | 3.93 | 2,963 | 28 | 3.86 | 3,060 | 60 | 3.94 | 2,951 | 57 | 3.89 | ||||||||||||||||||||||||||||||||||||
Indirect auto | 2,500 | 18 | 2.93 | 2,420 | 18 | 2.91 | 2,238 | 15 | 2.74 | 2,460 | 36 | 2.92 | 2,213 | 30 | 2.77 | ||||||||||||||||||||||||||||||||||||
Credit cards | 288 | 8 | 11.52 | 297 | 9 | 11.80 | 304 | 9 | 11.40 | 293 | 17 | 11.66 | 307 | 18 | 11.57 | ||||||||||||||||||||||||||||||||||||
Other consumer | 233 | 5 | 8.64 | 242 | 4 | 8.57 | 260 | 5 | 8.49 | 237 | 10 | 8.61 | 267 | 11 | 8.49 | ||||||||||||||||||||||||||||||||||||
Total consumer loans | 9,414 | 91 | 3.90 | 9,371 | 92 | 3.94 | 9,091 | 88 | 3.91 | 9,392 | 183 | 3.92 | 9,070 | 178 | 3.96 | ||||||||||||||||||||||||||||||||||||
Total loans and leases | 24,190 | 224 | 3.72 | 24,058 | 223 | 3.73 | 23,178 | 215 | 3.73 | 24,124 | 447 | 3.73 | 23,143 | 429 | 3.74 | ||||||||||||||||||||||||||||||||||||
Residential MBS | 8,361 | 48 | 2.32 | 7,864 | 48 | 2.43 | 7,381 | 43 | 2.30 | 8,112 | 96 | 2.37 | 7,281 | 87 | 2.39 | ||||||||||||||||||||||||||||||||||||
Commercial MBS | 870 | 11 | 5.11 | 997 | 12 | 4.68 | 1,311 | 11 | 3.42 | 933 | 23 | 4.88 | 1,357 | 23 | 3.34 | ||||||||||||||||||||||||||||||||||||
Other investment securities (3) | 3,328 | 27 | 3.28 | 3,513 | 30 | 3.53 | 3,604 | 34 | 3.75 | 3,421 | 58 | 3.41 | 3,580 | 65 | 3.63 | ||||||||||||||||||||||||||||||||||||
Total securities, at amortized cost | 12,559 | 86 | 2.77 | 12,374 | 90 | 2.92 | 12,296 | 88 | 2.85 | 12,466 | 177 | 2.85 | 12,218 | 175 | 2.86 | ||||||||||||||||||||||||||||||||||||
Money market and other investments | 90 | 1 | 2.58 | 205 | 1 | 1.37 | 100 | - | 1.56 | 148 | 1 | 1.74 | 129 | 1 | 1.22 | ||||||||||||||||||||||||||||||||||||
Total interest-earning assets | 36,839 | $ | 311 | 3.40 | % | 36,637 | $ | 314 | 3.45 | % | 35,574 | $ | 303 | 3.42 | % | 36,738 | $ | 625 | 3.42 | % | 35,490 | $ | 605 | 3.44 | % | ||||||||||||||||||||||||||
Goodwill and other intangibles | 1,391 | 1,394 | 1,408 | 1,392 | 1,411 | ||||||||||||||||||||||||||||||||||||||||||||||
Other noninterest-earning assets | 2,019 | 1,929 | 1,931 | 1,974 | 1,909 | ||||||||||||||||||||||||||||||||||||||||||||||
Total assets | $ | 40,249 | $ | 39,960 | $ | 38,913 | $ | 40,104 | $ | 38,810 | |||||||||||||||||||||||||||||||||||||||||
Interest-bearing liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||
Deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||
Savings accounts | $ | 3,448 | $ | 1 | 0.10 | % | $ | 3,371 | $ | 1 | 0.09 | % | $ | 3,494 | $ | 1 | 0.09 | % | $ | 3,410 | $ | 2 | 0.10 | % | $ | 3,463 | $ | 1 | 0.09 | % | |||||||||||||||||||||
Interest-bearing checking | 5,455 | - | 0.03 | 5,362 | - | 0.03 | 5,131 | - | 0.03 | 5,408 | 1 | 0.03 | 5,067 | 1 | 0.03 | ||||||||||||||||||||||||||||||||||||
Money market deposits | 10,632 | 9 | 0.33 | 10,725 | 9 | 0.32 | 10,251 | 8 | 0.29 | 10,678 | 17 | 0.32 | 10,192 | 14 | 0.27 | ||||||||||||||||||||||||||||||||||||
Certificates of deposit | 3,948 | 10 | 1.02 | 3,726 | 9 | 0.97 | 3,917 | 8 | 0.82 | 3,837 | 19 | 0.99 | 3,848 | 16 | 0.83 | ||||||||||||||||||||||||||||||||||||
Total interest bearing deposits | 23,483 | 20 | 0.34 | % | 23,184 | 19 | 0.32 | % | 22,793 | 17 | 0.29 | % | 23,333 | 39 | 0.33 | % | 22,570 | 32 | 0.29 | % | |||||||||||||||||||||||||||||||
Borrowings | |||||||||||||||||||||||||||||||||||||||||||||||||||
Short-term borrowings | 3,984 | 8 | 0.81 | % | 3,815 | 7 | 0.72 | % | 4,522 | 5 | 0.48 | % | 3,900 | 15 | 0.76 | % | 4,821 | 11 | 0.47 | % | |||||||||||||||||||||||||||||||
Long-term borrowings | 2,209 | 16 | 2.93 | 2,416 | 15 | 2.62 | 1,359 | 13 | 3.90 | 2,312 | 31 | 2.77 | 1,194 | 26 | 4.36 | ||||||||||||||||||||||||||||||||||||
Total borrowings | 6,193 | 24 | 1.56 | 6,231 | 22 | 1.46 | 5,881 | 18 | 1.27 | 6,212 | 46 | 1.51 | 6,015 | 37 | 1.24 | ||||||||||||||||||||||||||||||||||||
Total interest-bearing liabilities | 29,676 | $ | 44 | 0.60 | % | 29,415 | $ | 41 | 0.56 | % | 28,674 | $ | 35 | 0.49 | % | 29,545 | $ | 85 | 0.58 | % | 28,585 | $ | 69 | 0.49 | % | ||||||||||||||||||||||||||
Noninterest-bearing deposits | 5,705 | 5,666 | 5,427 | 5,686 | 5,428 | ||||||||||||||||||||||||||||||||||||||||||||||
Other noninterest-bearing liabilities | 691 | 725 | 667 | 707 | 660 | ||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities | 36,072 | 35,806 | 34,768 | 35,938 | 34,673 | ||||||||||||||||||||||||||||||||||||||||||||||
Total stockholders' equity | 4,177 | 4,154 | 4,145 | 4,166 | 4,137 | ||||||||||||||||||||||||||||||||||||||||||||||
Total liabilities and stockholders' equity | $ | 40,249 | $ | 39,960 | $ | 38,913 | $ | 40,104 | $ | 38,810 | |||||||||||||||||||||||||||||||||||||||||
Net interest income (FTE) | $ | 267 | $ | 273 | $ | 268 | $ | 540 | $ | 536 | |||||||||||||||||||||||||||||||||||||||||
Taxable Equivalent Adjustment(1) | 5 | 5 | 5 | 10 | 10 | ||||||||||||||||||||||||||||||||||||||||||||||
Total core deposits | $ | 25,240 | $ | 10 | 0.16 | % | $ | 25,124 | $ | 10 | 0.15 | % | $ | 24,303 | $ | 9 | 0.14 | % | $ | 25,182 | $ | 20 | 0.16 | % | $ | 24,150 | $ | 16 | 0.13 | % | |||||||||||||||||||||
Total transactional deposits | 11,160 | - | 0.02 | % | 11,028 | - | 0.02 | % | 10,558 | - | 0.01 | % | 11,094 | 1 | 0.02 | % | 10,495 | 1 | 0.01 | % | |||||||||||||||||||||||||||||||
Total deposits | 29,188 | 20 | 0.28 | % | 28,850 | 19 | 0.26 | % | 28,220 | 17 | 0.24 | % | 29,019 | 39 | 0.27 | % | 27,998 | 32 | 0.23 | % | |||||||||||||||||||||||||||||||
Tax equivalent net interest rate spread | 2.80 | % | 2.89 | % | 2.93 | % | 2.84 | % | 2.95 | % | |||||||||||||||||||||||||||||||||||||||||
Tax equivalent net interest rate margin | 2.92 | % | 3.00 | % | 3.02 | % | 2.96 | % | 3.04 | % | |||||||||||||||||||||||||||||||||||||||||
(1 | ) | Tax equivalent interest income is calculated using a 35% tax rate. | |||||||||||||||||||||||||||||||||||||||||||||||||
(2 | ) | Includes nonaccrual loans. | |||||||||||||||||||||||||||||||||||||||||||||||||
(3 | ) | Includes debt securities, collateralized loan obligations, asset-backed securities, FHLB and FRB common stock, and other investment securities. |
First Niagara Financial Group, Inc. | ||||||||||||||||||||||||||||||||||
Allowance for Loans and Lease Losses & Asset Quality | ||||||||||||||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||||||||||
2016 | 2015 | Six months ended | ||||||||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | First | June 30, | June 30, | |||||||||||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | 2016 | 2015 | |||||||||||||||||||||||||||
Beginning balance | $ | 252,800 | $ | 242,036 | $ | 238,700 | $ | 235,600 | $ | 231,138 | $ | 234,251 | $ | 242,036 | $ | 234,251 | ||||||||||||||||||
Net loan (charge-offs) recoveries: | ||||||||||||||||||||||||||||||||||
Commercial real estate | $ | 1,612 | $ | (254 | ) | $ | (1,476 | ) | $ | (2,686 | ) | $ | (5,525 | ) | $ | (5,825 | ) | $ | 1,358 | $ | (11,350 | ) | ||||||||||||
Commercial business | (5,620 | ) | (3,903 | ) | (10,441 | ) | (6,286 | ) | (3,513 | ) | (4,178 | ) | (9,523 | ) | (7,691 | ) | ||||||||||||||||||
Residential real estate | (287 | ) | (135 | ) | (94 | ) | (230 | ) | (197 | ) | (266 | ) | (422 | ) | (463 | ) | ||||||||||||||||||
Home equity | (1,484 | ) | (995 | ) | (723 | ) | (1,056 | ) | (1,367 | ) | (1,526 | ) | (2,479 | ) | (2,893 | ) | ||||||||||||||||||
Indirect auto | (2,043 | ) | (2,030 | ) | (2,122 | ) | (1,743 | ) | (1,342 | ) | (1,226 | ) | (4,073 | ) | (2,568 | ) | ||||||||||||||||||
Credit cards | (2,439 | ) | (2,654 | ) | (2,450 | ) | (2,215 | ) | (2,522 | ) | (2,450 | ) | (5,093 | ) | (4,972 | ) | ||||||||||||||||||
Other consumer | (2,064 | ) | (1,784 | ) | (1,758 | ) | (1,952 | ) | (1,528 | ) | (1,807 | ) | (3,848 | ) | (3,335 | ) | ||||||||||||||||||
Total net loan charge-offs | $ | (12,325 | ) | $ | (11,755 | ) | $ | (19,064 | ) | $ | (16,168 | ) | $ | (15,994 | ) | $ | (17,278 | ) | $ | (24,080 | ) | $ | (33,272 | ) | ||||||||||
Provision for loan losses | 12,368 | 22,519 | 22,400 | 19,268 | 20,456 | 14,165 | 34,887 | 34,621 | ||||||||||||||||||||||||||
Ending balance | $ | 252,843 | $ | 252,800 | $ | 242,036 | $ | 238,700 | $ | 235,600 | $ | 231,138 | $ | 252,843 | $ | 235,600 | ||||||||||||||||||
Supplemental information | ||||||||||||||||||||||||||||||||||
Allowance to loans | 1.04 | % | 1.05 | % | 1.01 | % | 1.01 | % | 1.01 | % | 1.00 | % | 1.04 | % | 1.01 | % | ||||||||||||||||||
Allowance for originated loans to originated loans(1) | 1.14 | % | 1.16 | % | 1.12 | % | 1.13 | % | 1.15 | % | 1.15 | % | 1.14 | % | 1.15 | % | ||||||||||||||||||
Net charge-offs (recoveries) to average loans (annualized) | ||||||||||||||||||||||||||||||||||
Commercial real estate | (0.07 | )% | 0.01 | % | 0.07 | % | 0.13 | % | 0.27 | % | 0.29 | % | (0.03 | )% | 0.27 | % | ||||||||||||||||||
Commercial business | 0.37 | % | 0.26 | % | 0.70 | % | 0.42 | % | 0.24 | % | 0.29 | % | 0.31 | % | 0.26 | % | ||||||||||||||||||
Total commercial loans | 0.11 | % | 0.11 | % | 0.33 | % | 0.25 | % | 0.26 | % | 0.28 | % | 0.11 | % | 0.27 | % | ||||||||||||||||||
Residential real estate | 0.03 | % | 0.02 | % | 0.01 | % | 0.03 | % | 0.02 | % | 0.03 | % | 0.03 | % | 0.03 | % | ||||||||||||||||||
Home equity | 0.19 | % | 0.13 | % | 0.09 | % | 0.14 | % | 0.18 | % | 0.21 | % | 0.16 | % | 0.20 | % | ||||||||||||||||||
Indirect auto | 0.33 | % | 0.34 | % | 0.36 | % | 0.30 | % | 0.24 | % | 0.22 | % | 0.33 | % | 0.23 | % | ||||||||||||||||||
Credit cards | 3.39 | % | 3.57 | % | 3.21 | % | 2.90 | % | 3.32 | % | 3.16 | % | 3.48 | % | 3.24 | % | ||||||||||||||||||
Other consumer | 3.55 | % | 2.95 | % | 2.81 | % | 3.06 | % | 2.35 | % | 2.63 | % | 3.25 | % | 2.49 | % | ||||||||||||||||||
Total consumer loans | 0.36 | % | 0.33 | % | 0.31 | % | 0.32 | % | 0.31 | % | 0.33 | % | 0.34 | % | 0.31 | % | ||||||||||||||||||
Total loans | 0.20 | % | 0.20 | % | 0.32 | % | 0.28 | % | 0.28 | % | 0.30 | % | 0.20 | % | 0.29 | % | ||||||||||||||||||
Net charge-offs (recoveries) of originated loans to average originated loans (annualized)(1) | ||||||||||||||||||||||||||||||||||
Commercial real estate | 0.03 | % | 0.00 | % | 0.08 | % | 0.14 | % | 0.31 | % | 0.24 | % | 0.01 | % | 0.28 | % | ||||||||||||||||||
Commercial business | 0.38 | % | 0.26 | % | 0.72 | % | 0.44 | % | 0.25 | % | 0.31 | % | 0.32 | % | 0.28 | % | ||||||||||||||||||
Total commercial loans | 0.18 | % | 0.11 | % | 0.36 | % | 0.27 | % | 0.28 | % | 0.27 | % | 0.15 | % | 0.28 | % | ||||||||||||||||||
Residential real estate | 0.05 | % | 0.02 | % | 0.02 | % | 0.04 | % | 0.04 | % | 0.05 | % | 0.04 | % | 0.04 | % | ||||||||||||||||||
Home equity | 0.23 | % | 0.16 | % | 0.14 | % | 0.14 | % | 0.17 | % | 0.16 | % | 0.20 | % | 0.16 | % | ||||||||||||||||||
Indirect auto | 0.33 | % | 0.34 | % | 0.36 | % | 0.30 | % | 0.24 | % | 0.22 | % | 0.33 | % | 0.23 | % | ||||||||||||||||||
Credit cards | 3.39 | % | 3.57 | % | 3.21 | % | 2.90 | % | 3.32 | % | 3.16 | % | 3.48 | % | 3.24 | % | ||||||||||||||||||
Other consumer | 3.55 | % | 2.95 | % | 2.81 | % | 3.06 | % | 2.35 | % | 2.63 | % | 3.25 | % | 2.49 | % | ||||||||||||||||||
Total consumer loans | 0.42 | % | 0.40 | % | 0.39 | % | 0.38 | % | 0.37 | % | 0.38 | % | 0.41 | % | 0.38 | % | ||||||||||||||||||
Total loans | 0.27 | % | 0.22 | % | 0.37 | % | 0.31 | % | 0.31 | % | 0.31 | % | 0.24 | % | 0.31 | % | ||||||||||||||||||
Nonperforming loans: | ||||||||||||||||||||||||||||||||||
Originated(1): | ||||||||||||||||||||||||||||||||||
Commercial real estate | $ | 47,464 | $ | 37,087 | $ | 44,438 | $ | 54,699 | $ | 60,021 | $ | 65,655 | $ | 47,464 | $ | 60,021 | ||||||||||||||||||
Commercial business | 64,681 | 71,999 | 56,382 | 45,389 | 42,979 | 54,506 | 64,681 | 42,979 | ||||||||||||||||||||||||||
Residential real estate | 28,122 | 30,234 | 31,513 | 32,455 | 32,877 | 32,791 | 28,122 | 32,877 | ||||||||||||||||||||||||||
Home equity | 35,323 | 35,701 | 35,561 | 34,191 | 27,092 | 26,163 | 35,323 | 27,092 | ||||||||||||||||||||||||||
Indirect auto | 17,582 | 16,536 | 15,131 | 13,795 | 13,066 | 13,399 | 17,582 | 13,066 | ||||||||||||||||||||||||||
Other consumer | 5,111 | 5,093 | 5,201 | 5,047 | 4,917 | 5,065 | 5,111 | 4,917 | ||||||||||||||||||||||||||
Total originated nonperforming loans | 198,283 | 196,650 | 188,226 | 185,576 | 180,952 | 197,579 | 198,283 | 180,952 | ||||||||||||||||||||||||||
Total acquired nonperforming loans(2) | 24,672 | 24,874 | 25,335 | 25,365 | 26,553 | 30,236 | 24,672 | 26,553 | ||||||||||||||||||||||||||
Total nonperforming loans | 222,955 | 221,524 | 213,561 | 210,941 | 207,505 | 227,815 | 222,955 | 207,505 | ||||||||||||||||||||||||||
Real estate owned | 18,735 | 16,457 | 16,063 | 18,359 | 17,397 | 19,128 | 18,735 | 17,397 | ||||||||||||||||||||||||||
Total nonperforming assets(3) | $ | 241,690 | $ | 237,981 | $ | 229,624 | $ | 229,300 | $ | 224,902 | $ | 246,943 | $ | 241,690 | $ | 224,902 | ||||||||||||||||||
Accruing troubled debt restructurings (TDR) | $ | 72,175 | $ | 63,659 | $ | 62,630 | $ | 60,941 | $ | 64,643 | $ | 64,401 | $ | 72,175 | $ | 64,643 | ||||||||||||||||||
Loans 90 days past due still accruing(4) | 52,136 | 57,259 | 67,718 | 69,879 | 78,279 | 87,213 | 52,136 | 78,279 | ||||||||||||||||||||||||||
Total classified loans(5) | 635,807 | 601,539 | 602,912 | 591,771 | 592,148 | 615,518 | 635,807 | 592,148 | ||||||||||||||||||||||||||
Total criticized loans(6) | $ | 958,231 | $ | 954,480 | $ | 944,779 | $ | 858,243 | $ | 938,951 | $ | 990,656 | $ | 958,231 | $ | 938,951 | ||||||||||||||||||
Total nonperforming loans to loans | 0.92 | % | 0.92 | % | 0.89 | % | 0.89 | % | 0.89 | % | 0.99 | % | 0.92 | % | 0.89 | % | ||||||||||||||||||
Total nonperforming originated loans to originated loans(1) | 0.91 | % | 0.92 | % | 0.89 | % | 0.90 | % | 0.91 | % | 1.01 | % | 0.91 | % | 0.91 | % | ||||||||||||||||||
Total nonperforming assets to loans and real estate owned | 0.99 | % | 0.98 | % | 0.95 | % | 0.97 | % | 0.96 | % | 1.07 | % | 0.99 | % | 0.96 | % | ||||||||||||||||||
Total nonperforming assets to assets | 0.60 | % | 0.59 | % | 0.58 | % | 0.58 | % | 0.58 | % | 0.63 | % | 0.60 | % | 0.58 | % | ||||||||||||||||||
Allowance to nonperforming loans | 113.4 | % | 114.1 | % | 113.3 | % | 113.2 | % | 113.5 | % | 101.5 | % | 113.4 | % | 113.5 | % | ||||||||||||||||||
Originated loans(1) | $ | 21,678,047 | $ | 21,361,753 | $ | 21,101,040 | $ | 20,591,532 | $ | 19,929,719 | $ | 19,528,609 | $ | 21,678,047 | $ | 19,929,719 | ||||||||||||||||||
Acquired loans(7) | 2,709,039 | 2,873,372 | 2,998,530 | 3,138,568 | 3,517,525 | 3,681,354 | 2,709,039 | 3,517,525 | ||||||||||||||||||||||||||
Credit related discount on acquired loans(8) | (53,891 | ) | (56,744 | ) | (61,644 | ) | (63,901 | ) | (78,827 | ) | (91,689 | ) | (53,891 | ) | (78,827 | ) | ||||||||||||||||||
Total Loans | $ | 24,333,195 | $ | 24,178,381 | $ | 24,037,926 | $ | 23,666,199 | $ | 23,368,417 | $ | 23,118,274 | $ | 24,333,195 | $ | 23,368,417 | ||||||||||||||||||
(1 | ) | Originated loans represent total loans excluding acquired loans. | ||||||||||||||||||||||||||||||||
(2 | ) | Nonperforming acquired loans include certain lines of credit that are considered nonaccruing. | ||||||||||||||||||||||||||||||||
(3 | ) | Does not include a $5.5 million nonperforming loan that was classified as held for sale at March 31, 2015, which was sold and for which we received the proceeds on April 2, 2015. | ||||||||||||||||||||||||||||||||
(4 | ) | Includes acquired loans that were originally recorded at fair value upon acquisition, credit card loans, and loans that have matured which are in the process of collection. | ||||||||||||||||||||||||||||||||
(5 | ) | Includes consumer loans, which are considered classified when they are 90 days or more past due. Classified loans include substandard, doubtful, and loss, which are consistent with regulatory definitions, and as described in Item 1, "Business", under the heading "Asset Quality Review" in our Annual Report on 10-K for the year ended December 31, 2015. | ||||||||||||||||||||||||||||||||
(6 | ) | Criticized loans includes consumer loans when they are 90 days or more past due. Criticized loans include special mention, substandard, doubtful, and loss. | ||||||||||||||||||||||||||||||||
(7 | ) | Represents the carrying value of acquired loans plus the principal not expected to be collected. | ||||||||||||||||||||||||||||||||
(8 | ) | Represent principal on acquired loans not expected to be collected. |
First Niagara Financial Group, Inc. | |||||||||||||||||||||||||
Key Statistics | |||||||||||||||||||||||||
(Risk weighted assets in millions; share counts in thousands) | |||||||||||||||||||||||||
2016 | 2015 | ||||||||||||||||||||||||
June 30, | March 31, | December 31, | September 30, | June 30, | March 31, | ||||||||||||||||||||
First Niagara Financial Group, Inc. capital ratios: | |||||||||||||||||||||||||
Tier 1 risk based capital | 10.24 | % | 10.12 | % | 10.08 | % | 10.05 | % | 10.03 | % | 10.02 | % | |||||||||||||
Total risk based capital | 12.22 | % | 12.09 | % | 12.01 | % | 11.97 | % | 11.96 | % | 11.95 | % | |||||||||||||
Common equity tier 1 capital | 8.69 | % | 8.58 | % | 8.55 | % | 8.52 | % | 8.50 | % | 8.48 | % | |||||||||||||
Leverage | 7.54 | % | 7.55 | % | 7.62 | % | 7.66 | % | 7.60 | % | 7.56 | % | |||||||||||||
Equity to assets | 10.50 | % | 10.36 | % | 10.34 | % | 10.50 | % | 10.55 | % | 10.60 | % | |||||||||||||
Tangible common equity to tangible assets(1) | 6.41 | % | 6.25 | % | 6.21 | % | 6.32 | % | 6.32 | % | 6.34 | % | |||||||||||||
Total risk weighted assets | $ | 28,660 | $ | 28,809 | $ | 28,881 | $ | 28,716 | $ | 28,445 | $ | 28,152 | |||||||||||||
First Niagara Bank, N.A. capital ratios: | |||||||||||||||||||||||||
Tier 1 risk based capital | 10.86 | % | 10.73 | % | 10.65 | % | 10.67 | % | 10.66 | % | 10.65 | % | |||||||||||||
Total risk based capital | 11.80 | % | 11.67 | % | 11.55 | % | 11.56 | % | 11.54 | % | 11.53 | % | |||||||||||||
Common equity tier 1 capital | 10.86 | % | 10.73 | % | 10.65 | % | 10.67 | % | 10.66 | % | 10.65 | % | |||||||||||||
Leverage | 8.00 | % | 8.00 | % | 8.05 | % | 8.12 | % | 8.07 | % | 8.03 | % | |||||||||||||
Total risk weighted assets | $ | 28,591 | $ | 28,742 | $ | 28,813 | $ | 28,632 | $ | 28,359 | $ | 28,068 | |||||||||||||
Number of branches | 392 | 392 | 392 | 394 | 394 | 394 | |||||||||||||||||||
Full time equivalent employees | 5,255 | 5,322 | 5,428 | 5,397 | 5,364 | 5,322 | |||||||||||||||||||
Share information and per share metrics: | |||||||||||||||||||||||||
Common shares outstanding | 356,056 | 354,977 | 354,762 | 354,788 | 354,890 | 353,717 | |||||||||||||||||||
Preferred shares outstanding | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | 14,000 | |||||||||||||||||||
Treasury shares | 9,946 | 11,025 | 11,240 | 11,214 | 11,112 | 12,285 | |||||||||||||||||||
Market price (NASDAQ: FNFG): | $ | 9.74 | $ | 9.68 | $ | 10.85 | $ | 10.21 | $ | 9.44 | $ | 8.84 | |||||||||||||
Book value per common share(2) | 10.95 | 10.84 | 10.78 | 10.82 | 10.77 | 10.80 | |||||||||||||||||||
Tangible book value per common share(1)(2) | 7.01 | 6.88 | 6.81 | 6.84 | 6.77 | 6.78 | |||||||||||||||||||
Price/Book | 88.95 | % | 89.30 | % | 100.65 | % | 94.36 | % | 87.65 | % | 81.85 | % | |||||||||||||
Price/Tangible book | 138.94 | % | 140.70 | % | 159.32 | % | 149.27 | % | 139.44 | % | 130.38 | % | |||||||||||||
Common stock dividends | $ | 0.08 | $ | 0.08 | $ | 0.08 | $ | 0.08 | $ | 0.08 | $ | 0.08 | |||||||||||||
Preferred stock dividends | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | 0.54 | |||||||||||||||||||
Dividend payout ratio | 72.73 | % | 72.73 | % | 66.67 | % | 53.33 | % | 53.33 | % | 66.67 | % | |||||||||||||
Dividend yield (annualized) | 3.30 | % | 3.32 | % | 2.93 | % | 3.11 | % | 3.40 | % | 3.67 | % | |||||||||||||
(1 | ) | The tables in this earnings release present computation of earnings and certain other ratios using non-GAAP financial measures, which we believe provide investors with information that is useful in understanding our financial performance and position. See Appendix A for further detail. | |||||||||||||||||||||||
(2 | ) | Share count excludes unvested restricted stock shares. |
First Niagara Financial Group, Inc. | |||||||||||||||||||||||||||||||||
Appendix A - Non-GAAP Reconciliation | |||||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||||||||||||||||||
2016 | 2015 | Six months ended | |||||||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | First | June 30, | June 30, | ||||||||||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | 2016 | 2015 | ||||||||||||||||||||||||||
Financial ratios computed on an operating basis(1): | |||||||||||||||||||||||||||||||||
Earnings per basic share | $ | 0.18 | $ | 0.14 | $ | 0.16 | $ | 0.15 | $ | 0.15 | $ | 0.15 | $ | 0.32 | $ | 0.31 | |||||||||||||||||
Earnings per diluted share | $ | 0.18 | $ | 0.14 | $ | 0.15 | $ | 0.15 | $ | 0.15 | $ | 0.15 | $ | 0.32 | $ | 0.30 | |||||||||||||||||
Weighted average shares outstanding - basic(2) | 352,134 | 351,372 | 351,306 | 351,293 | 351,126 | 350,741 | 351,753 | 350,935 | |||||||||||||||||||||||||
Weighted average shares outstanding - diluted(2) | 353,844 | 353,965 | 353,797 | 353,248 | 352,791 | 352,621 | 353,853 | 352,683 | |||||||||||||||||||||||||
Noninterest income as a percentage of net revenue(3) | 23.30 | % | 22.81 | % | 25.12 | % | 24.05 | % | 24.76 | % | 23.83 | % | 23.05 | % | 24.30 | % | |||||||||||||||||
Pre-tax, pre-provision income | 108,753 | 104,780 | 108,531 | 101,501 | 101,818 | 101,667 | 213,533 | 203,485 | |||||||||||||||||||||||||
Pre-tax, pre-provision income per diluted share | $ | 0.31 | $ | 0.30 | $ | 0.31 | $ | 0.29 | $ | 0.29 | $ | 0.29 | $ | 0.60 | $ | 0.58 | |||||||||||||||||
Pre-tax, pre-provision return on average assets | 1.09 | % | 1.05 | % | 1.09 | % | 1.03 | % | 1.05 | % | 1.07 | % | 1.07 | % | 1.06 | % | |||||||||||||||||
Net interest margin(4) | 2.92 | % | 3.00 | % | 2.98 | % | 2.98 | % | 3.02 | % | 3.07 | % | 2.96 | % | 3.04 | % | |||||||||||||||||
Interest yield on average loans(4) | 3.72 | % | 3.73 | % | 3.65 | % | 3.64 | % | 3.73 | % | 3.75 | % | 3.73 | % | 3.74 | % | |||||||||||||||||
Rate paid on interest-bearing liabilities | 0.60 | % | 0.56 | % | 0.51 | % | 0.50 | % | 0.49 | % | 0.48 | % | 0.58 | % | 0.49 | % | |||||||||||||||||
Efficiency ratio | 68.2 | % | 69.8 | % | 69.5 | % | 70.7 | % | 70.9 | % | 70.5 | % | 69.0 | % | 70.7 | % | |||||||||||||||||
Effective tax rate | 27.4 | % | 30.2 | % | 26.6 | % | 26.0 | % | 24.7 | % | 30.0 | % | 28.7 | % | 27.5 | % | |||||||||||||||||
Return on average assets | 0.70 | % | 0.58 | % | 0.63 | % | 0.61 | % | 0.63 | % | 0.65 | % | 0.64 | % | 0.64 | % | |||||||||||||||||
Return on average equity | 6.77 | % | 5.56 | % | 6.00 | % | 5.78 | % | 5.90 | % | 6.12 | % | 6.17 | % | 6.01 | % | |||||||||||||||||
Return on average tangible equity(5) | 10.15 | % | 8.37 | % | 9.05 | % | 8.73 | % | 8.94 | % | 9.30 | % | 9.26 | % | 9.12 | % | |||||||||||||||||
Return on average common equity | 6.57 | % | 5.26 | % | 5.75 | % | 5.51 | % | 5.63 | % | 5.85 | % | 5.92 | % | 5.74 | % | |||||||||||||||||
Return on average tangible common equity(6) | 10.31 | % | 8.29 | % | 9.07 | % | 8.72 | % | 8.94 | % | 9.34 | % | 9.30 | % | 9.13 | % | |||||||||||||||||
Reconciliation of noninterest income on operating basis to reported noninterest income(1): | |||||||||||||||||||||||||||||||||
Total noninterest income on operating basis (Non-GAAP) | $ | 79,623 | $ | 79,068 | $ | 89,401 | $ | 83,443 | $ | 86,607 | $ | 82,244 | $ | 158,691 | $ | 168,851 | |||||||||||||||||
Loss on sale of high yield securities | (11,001 | ) | - | - | - | - | - | (11,001 | ) | - | |||||||||||||||||||||||
Total reported noninterest income (GAAP) | 68,622 | 79,068 | 89,401 | 83,443 | 86,607 | 82,244 | $ | 147,690 | $ | 168,851 | |||||||||||||||||||||||
Reconciliation of noninterest expense on operating basis to reported noninterest expense(1): | |||||||||||||||||||||||||||||||||
Total noninterest expense on operating basis (Non-GAAP) | $ | 232,981 | $ | 241,879 | $ | 247,419 | $ | 245,433 | $ | 247,899 | $ | 243,521 | $ | 474,860 | $ | 491,420 | |||||||||||||||||
Merger and acquisition integration expenses | 24,772 | 13,473 | 14,198 | - | - | - | 38,245 | - | |||||||||||||||||||||||||
Restructuring charges | - | - | 3,378 | - | - | 17,517 | - | 17,517 | |||||||||||||||||||||||||
Total reported noninterest expense (GAAP) | $ | 257,753 | $ | 255,352 | $ | 264,995 | $ | 245,433 | $ | 247,899 | $ | 261,038 | $ | 513,105 | $ | 508,937 | |||||||||||||||||
Reconciliation of net operating income to net income(1): | |||||||||||||||||||||||||||||||||
Net operating income (Non-GAAP) | $ | 70,296 | $ | 57,448 | $ | 62,813 | $ | 60,482 | $ | 61,010 | $ | 62,246 | $ | 127,744 | $ | 123,256 | |||||||||||||||||
Nonoperating income and expenses, net of tax: | |||||||||||||||||||||||||||||||||
Loss on sale of high yield securities | 6,820 | - | - | - | - | - | 6,820 | - | |||||||||||||||||||||||||
Merger and acquisition integration expenses | 17,044 | 9,141 | 9,919 | - | - | - | 26,185 | - | |||||||||||||||||||||||||
Restructuring charges | - | - | 2,094 | - | - | 10,861 | - | 10,861 | |||||||||||||||||||||||||
Total nonoperating income and expenses, net of tax | 23,864 | 9,141 | 12,013 | - | - | 10,861 | 33,005 | 10,861 | |||||||||||||||||||||||||
Net income (GAAP) | $ | 46,432 | $ | 48,307 | $ | 50,800 | $ | 60,482 | $ | 61,010 | $ | 51,385 | $ | 94,739 | $ | 112,395 | |||||||||||||||||
Reconciliation of net operating income available to common stockholders to net income available to common stockholders(1): | |||||||||||||||||||||||||||||||||
Net operating income available to common stockholders (Non-GAAP) | $ | 62,749 | $ | 49,901 | $ | 55,266 | $ | 52,935 | $ | 53,463 | $ | 54,699 | $ | 112,650 | $ | 108,162 | |||||||||||||||||
Nonoperating income and expenses, net of tax: | |||||||||||||||||||||||||||||||||
Loss on sale of high yield securities | 6,820 | - | - | - | - | - | 6,820 | - | |||||||||||||||||||||||||
Merger and acquisition integration expenses | 17,044 | 9,141 | 9,919 | - | - | - | 26,185 | - | |||||||||||||||||||||||||
Restructuring charges | - | - | 2,094 | - | - | 10,861 | - | 10,861 | |||||||||||||||||||||||||
Total nonoperating income and expenses, net of tax | 23,864 | 9,141 | 12,013 | - | - | 10,861 | 33,005 | 10,861 | |||||||||||||||||||||||||
Net income available to common stockholders (GAAP) | $ | 38,885 | $ | 40,760 | $ | 43,253 | $ | 52,935 | $ | 53,463 | $ | 43,838 | $ | 79,645 | $ | 97,301 | |||||||||||||||||
Computation of pre-tax, pre-provision income: | |||||||||||||||||||||||||||||||||
Net interest income | $ | 262,111 | $ | 267,591 | $ | 266,549 | $ | 263,491 | $ | 263,110 | $ | 262,944 | $ | 529,702 | $ | 526,054 | |||||||||||||||||
Noninterest income | 68,622 | 79,068 | 89,401 | 83,443 | 86,607 | 82,244 | 147,690 | 168,851 | |||||||||||||||||||||||||
Noninterest expense | (257,753 | ) | (255,352 | ) | (264,995 | ) | (245,433 | ) | (247,899 | ) | (261,038 | ) | (513,105 | ) | (508,937 | ) | |||||||||||||||||
Pre-tax, pre-provision income (GAAP) | 72,980 | 91,307 | 90,955 | 101,501 | 101,818 | 84,150 | 164,287 | 185,968 | |||||||||||||||||||||||||
Add back: non-operating loss on sale of high yield securities | 11,001 | - | - | - | - | - | 11,001 | - | |||||||||||||||||||||||||
Add back: non-operating noninterest expenses (1) | 24,772 | 13,473 | 17,576 | - | - | 17,517 | 38,245 | 17,517 | |||||||||||||||||||||||||
Pre-tax, pre-provision income (Non-GAAP)(1) | $ | 108,753 | $ | 104,780 | $ | 108,531 | $ | 101,501 | $ | 101,818 | $ | 101,667 | $ | 213,533 | $ | 203,485 | |||||||||||||||||
(1 | ) | Noninterest income and noninterest expense on an operating basis, net operating income, and pre-tax, pre-provision income on an operating basis are non-GAAP measures that we believe provide meaningful comparisons of our underlying operational performance and facilitates investors' assessments of business and performance trends in comparison to others in the financial services industry. In addition, we believe exclusion of these nonoperating items enables management to perform a more effective evaluation and comparison of our results and to assess performance in relation to our ongoing operations. | |||||||||||||||||||||||||||||||
(2 | ) | Share count excludes unvested restricted stock shares. | |||||||||||||||||||||||||||||||
(3 | ) | Net revenue is comprised of net interest income and noninterest income. | |||||||||||||||||||||||||||||||
(4 | ) | Yields and rates calculated on a tax equivalent basis. | |||||||||||||||||||||||||||||||
(5 | ) | Tangible equity is a non-GAAP measure and excludes goodwill and other intangibles. | |||||||||||||||||||||||||||||||
(6 | ) | Tangible common equity is a non-GAAP measure and excludes goodwill and other intangibles as well as preferred stock. |
First Niagara Financial Group, Inc. | |||||||||||||||||||||||||||||||
Appendix A - Non-GAAP Reconciliation (Cont.) | |||||||||||||||||||||||||||||||
(in thousands, except per share amounts) | |||||||||||||||||||||||||||||||
2016 | 2015 | Six months ended | |||||||||||||||||||||||||||||
Second | First | Fourth | Third | Second | First | June 30, | June 30, | ||||||||||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Quarter | Quarter | 2016 | 2015 | ||||||||||||||||||||||||
Computation of Ending Tangible Assets: | |||||||||||||||||||||||||||||||
Total assets | $ | 39,991,381 | $ | 40,072,435 | $ | 39,918,386 | $ | 39,413,181 | $ | 39,063,543 | $ | 38,907,479 | $ | 39,991,381 | $ | 39,063,543 | |||||||||||||||
Less: Goodwill and other intangibles | (1,389,132 | ) | (1,392,367 | ) | (1,396,227 | ) | (1,400,199 | ) | (1,404,201 | ) | (1,410,800 | ) | (1,389,132 | ) | (1,404,201 | ) | |||||||||||||||
Tangible assets | $ | 38,602,249 | $ | 38,680,068 | $ | 38,522,159 | $ | 38,012,982 | $ | 37,659,342 | $ | 37,496,679 | $ | 38,602,249 | $ | 37,659,342 | |||||||||||||||
Computation of Average Tangible Assets: | |||||||||||||||||||||||||||||||
Total assets | $ | 40,248,615 | $ | 39,959,615 | $ | 39,576,697 | $ | 39,051,359 | $ | 38,913,219 | $ | 38,706,545 | $ | 40,104,115 | $ | 38,810,454 | |||||||||||||||
Less: Goodwill and other intangibles | (1,390,654 | ) | (1,394,178 | ) | (1,398,122 | ) | (1,402,138 | ) | (1,407,946 | ) | (1,413,765 | ) | (1,392,416 | ) | (1,410,840 | ) | |||||||||||||||
Tangible assets | $ | 38,857,961 | $ | 38,565,437 | $ | 38,178,575 | $ | 37,649,221 | $ | 37,505,273 | $ | 37,292,780 | $ | 38,711,699 | $ | 37,399,614 | |||||||||||||||
Computation of Ending Tangible Equity: | |||||||||||||||||||||||||||||||
Total stockholders' equity | $ | 4,199,792 | $ | 4,149,703 | $ | 4,126,328 | $ | 4,139,377 | $ | 4,121,125 | $ | 4,125,246 | $ | 4,199,792 | $ | 4,121,125 | |||||||||||||||
Less: Goodwill and other intangibles | (1,389,132 | ) | (1,392,367 | ) | (1,396,227 | ) | (1,400,199 | ) | (1,404,201 | ) | (1,410,800 | ) | (1,389,132 | ) | (1,404,201 | ) | |||||||||||||||
Tangible equity | $ | 2,810,660 | $ | 2,757,336 | $ | 2,730,101 | $ | 2,739,178 | $ | 2,716,924 | $ | 2,714,446 | $ | 2,810,660 | $ | 2,716,924 | |||||||||||||||
Computation of Ending Tangible Common Equity: | |||||||||||||||||||||||||||||||
Total stockholders' equity | $ | 4,199,792 | $ | 4,149,703 | $ | 4,126,328 | $ | 4,139,377 | $ | 4,121,125 | $ | 4,125,246 | $ | 4,199,792 | $ | 4,121,125 | |||||||||||||||
Less: Goodwill and other intangibles | (1,389,132 | ) | (1,392,367 | ) | (1,396,227 | ) | (1,400,199 | ) | (1,404,201 | ) | (1,410,800 | ) | (1,389,132 | ) | (1,404,201 | ) | |||||||||||||||
Less: Preferred stockholders' equity | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | |||||||||||||||
Tangible common equity | $ | 2,472,658 | $ | 2,419,334 | $ | 2,392,099 | $ | 2,401,176 | $ | 2,378,922 | $ | 2,376,444 | $ | 2,472,658 | $ | 2,378,922 | |||||||||||||||
Computation of Average Tangible Equity: | |||||||||||||||||||||||||||||||
Total stockholders' equity | $ | 4,177,087 | $ | 4,154,033 | $ | 4,152,977 | $ | 4,149,635 | $ | 4,145,334 | $ | 4,127,743 | $ | 4,165,560 | $ | 4,136,587 | |||||||||||||||
Less: Goodwill and other intangibles | (1,390,654 | ) | (1,394,178 | ) | (1,398,122 | ) | (1,402,138 | ) | (1,407,946 | ) | (1,413,765 | ) | (1,392,416 | ) | (1,410,840 | ) | |||||||||||||||
Tangible equity | $ | 2,786,433 | $ | 2,759,855 | $ | 2,754,855 | $ | 2,747,497 | $ | 2,737,388 | $ | 2,713,978 | $ | 2,773,144 | $ | 2,725,747 | |||||||||||||||
Computation of Average Tangible Common Equity: | |||||||||||||||||||||||||||||||
Total stockholders' equity | $ | 4,177,087 | $ | 4,154,033 | $ | 4,152,977 | $ | 4,149,635 | $ | 4,145,334 | $ | 4,127,743 | $ | 4,165,560 | $ | 4,136,587 | |||||||||||||||
Less: Goodwill and other intangibles | (1,390,654 | ) | (1,394,178 | ) | (1,398,122 | ) | (1,402,138 | ) | (1,407,946 | ) | (1,413,765 | ) | (1,392,416 | ) | (1,410,840 | ) | |||||||||||||||
Less: Preferred stockholders' equity | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | (338,002 | ) | |||||||||||||||
Tangible common equity | $ | 2,448,431 | $ | 2,421,853 | $ | 2,416,853 | $ | 2,409,495 | $ | 2,399,386 | $ | 2,375,976 | $ | 2,435,142 | $ | 2,387,745 |